Unlock all features! Tap here to upgrade
2243 N Kings Cove Point, Crystal River, FL 34429
3 beds • 2 baths • 4382 sqft
$1,195,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.46% first-year return on $269k initial cash invested.
-20.46%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$4,455
Rent
-$4,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,455 income − $9,043 expenses = $4,588 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,958
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,455
Total Expenses
$9,043
Mortgage P&I
133%
$5,923
Property Taxes
26%
$1,153
Home Insurance
10%
$452
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490